| Year | Bear (15% CAGR) | Base (25% CAGR) | Bull (45% CAGR) | Uber (55% CAGR) |
|---|---|---|---|---|
| 2027 | $11.00 | $11.00 | $13.00 | $13.00 |
| 2028 | $12.00 | $14.00 | $19.00 | $21.00 |
| 2029 | $14.00 | $18.00 | $28.00 | $33.00 |
| 2030 🐻 | $13.00 (-10%) | $14.00 (-20%) | $19.00 (-30%) | $19.00 (-40%) |
| 2031 | $15.00 | $18.00 | $28.00 | $30.00 |
| 2032 | $17.00 | $23.00 | $41.00 | $47.00 |
| 2033 | $20.00 | $29.00 | $59.00 | $73.00 |
| 2034 🐻 | $18.00 (-10%) | $23.00 (-20%) | $41.00 (-30%) | $44.00 (-40%) |
| 2035 | $20.00 | $29.00 | $60.00 | $68.00 |
| 2036 | $23.00 | $36.00 | $88.00 | $106.00 |
| 2037 | $27.00 | $45.00 | $127.00 | $165.00 |
| 2038 🐻 | $24.00 (-10%) | $36.00 (-20%) | $89.00 (-30%) | $99.00 (-40%) |
| 2039 | $28.00 | $45.00 | $129.00 | $153.00 |
| 2040 | $32.00 | $56.00 | $188.00 | $237.00 |
| 2041 | $37.00 | $71.00 | $272.00 | $368.00 |